XML 51 R40.htm IDEA: XBRL DOCUMENT v3.8.0.1
Stockholders' Deficit (Tables)
12 Months Ended
Dec. 31, 2017
Equity [Abstract]  
Schedule of Stock Options Warrants

The following table summarizes information about warrants granted during the years ended December 31, 2017 and 2016:

 

    December 31, 2017     December 31, 2016  
    Number of
warrants
    Weighted
Average
Exercise Price
    Number of
warrants
    Weighted
Average
Exercise Price
 
                         
Balance, beginning of year     1,405,000       0.52       1,410,000       0.52  
                                 
Warrants granted     4,500,000       0.17       -       -  
Warrants expired     -       -       (5,000 )     (1.00 )
Warrants cancelled, forfeited     -       -       -       -  
Warrants exercised     -       -       -       -  
                                 
Balance, end of year     5,905,000       0.25       1,405,000       0.52  
                                 
Exercisable warrants     4,780,000       0.29       1,405,000       0.52

Schedule of Outstanding Warrants

Outstanding warrants as at December 31, 2017 are as follows:

 

Range of
Exercise Prices
    Weighted Average
residual life
span
(in years)
    Outstanding
Warrants
    Weighted
Average
Exercise Price
    Exercisable
Warrants
    Weighted
Average
Exercise Price
 
                                 
  0.11       3.59       1,500,000       0.11       375,000       0.11  
  0.20       3.0       3,000,000       0.20       3,000,000       0.20  
  0.25       0.25       900,000       .25       900,000       0.25  
  1.00       0.33       505,000       1.00       505,000       1.00  
                                             
  0.11 to 1.00       2.50       5,905,000       0.25       4,780,000       0.29

Schedule of Warrants Outstanding, Expiry Date and Exercise Prices

Warrants outstanding at the end of the year have the following expiry date and exercise prices:

 

Expiry Date   Exercise Prices     December 31, 2017     December 31, 2016  
                   
March 22, 2018     1.00       300,000       300,000  
April 1, 2018     0.25       900,000       900,000  
April 30, 2018     1.00       5,000       5,000  
July 10, 2018     1.00       200,000       200,000  
December 30, 2020     0.20       3,000,000       -  
August 2,2021     0.11       1,500,000       -  
                         
              5,905,000       1,405,000

Schedule of Stock Options Granted

The following table summarizes information about stock options granted during the years ended December 31, 2017 and 2016:

 

    December 31, 2017     December 31, 2016  
    Number of
stock options
    Weighted
Average
Exercise Price
    Number of
stock options
    Weighted
Average
Exercise Price
 
                         
Balance, beginning of year     2,644,000       0.50       6,044,000       0.50  
                                 
Stock options granted     6,981,000       0.10       -       -  
Stock options expired     -       -       -       -  
Stock options cancelled, forfeited     -       (0.50 )     (3,400,000 )     (0.50 )
Stock options exercised     -       -       -       -  
                                 
Balance, end of year     9,625,000       0.21       2,644,000       0.49  
                                 
Exercisable stock options     6,010,583       0.25       1,925,250       0.49

Schedule of Outstanding Stock Options

Outstanding stock options as at December 31, 2017 are as follows:

 

Range of
Exercise Prices
    Weighted
Average
residual life
span
(in years)
    Outstanding
Stock Options
    Weighted
Average
Exercise Price
    Exercisable
Stock Options
    Weighted
Average
Exercise Price
 
                                 
  0.075 to 0.09       4.16       2,981,000       0.08       1,460,333       0.08  
  0.11       3.59       3,500,000       0.11       1,750,000       0.11  
  0.145       9.76       500,000       0.145       500,000       0.145  
  0.33 to 0.38       0.29       144,000       0.36       144,000       0.36  
  0.50       6.89       2,500,000       0.50       2,156,250       0.50  
                                             
  0.075 to 0.50       4.9       9,625,000       0.21       6,010,583       0.25

Schedule of Stock Options, Expiry Date and Exercise Prices

Stock options outstanding at the end of the year have the following expiry date and exercise prices:

 

Expiry Date   Exercise Prices     December 31, 2017     December 31, 2016  
                   
February 26, 2018     0.37       72,000       72,000  
April 27, 2018     0.38       36,000       36,000  
July 9, 2018     0.33       36,000       36,000  
August 2, 2021     0.11       3,500,000       -  
February 17, 2022     0.09       2,281,000       -  
March 30, 2022     0.09       700,000       -  
November 20, 2024     1.00       2,500,000       2,500,000  
October 2, 2027     0.145       500,000       -  
                         
              9,625,000       2,644,000

Summary of Stock Compensation Expense

For the year ending December 31, 2017 and December 31, 2016, the Company recorded stock compensation expense relating to the vesting of stock options as follows;

 

    December 31,  
    2017     2016  
Board compensation expense   $ 8,181     $ 28,880  
Stock compensation     56,400       273,443  
Stock Option vesting     686,164       73,128  
Total   $ 750,745     $ 375,451